Also trades as: CODAF (OTC) · $vol 0M

A$68.31 ($47.40)

+0.86 (+1.28%)

Weekly Expected Move ±12.6%

A$51 A$59 A$67 A$76 A$84

ASX · Technology · Hardware, Equipment & Parts · Tech Score Strong Buy · Power 67 · A$12.3B mcap · 111M float · 0.524% daily turnover

Revenue

$875M +29.8% ▲

5Y CAGR: +14.9%

Gross Profit

$466M +23.1% ▲

5Y CAGR: +16.5%

Operating Income

$242M +93.4% ▲

5Y CAGR: +11.6%

Net Income

$175M +69.3% ▲

5Y CAGR: +14.2%

EPS (Diluted)

$0.96 +68.4% ▲

5Y CAGR: +13.9%

EBITDA

$287M +84.5% ▲

5Y CAGR: +12.5%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$506M	$456M	$550M	$674M	$875M
YoY Growth	+15.8%	-9.8%	+20.6%	+22.5%	+29.8%
Cost of Revenue	$253M	$238M	$245M	$295M	$409M
Gross Profit	$253M	$219M	$305M	$379M	$466M
Gross Margin	50.0%	47.9%	55.4%	56.2%	53.3%
R&D Expenses	$45M	$47M	$55M	$61M	$0
SG&A Expenses	$115M	$127M	$155M	$193M	$224M
Operating Expenses	$115M	$127M	$209M	$253M	$224M
Operating Income	$138M	$92M	$96M	$125M	$242M
Operating Margin	27.3%	20.1%	17.4%	18.6%	27.7%
Interest Expense	$2M	$5M	$9M	$12M	$9M
Income Before Tax	$136M	$83M	$104M	$134M	$236M
Tax Expense	$35M	$15M	$23M	$30M	$61M
Net Income	$101M	$68M	$81M	$103M	$175M
Net Margin	19.9%	14.8%	14.8%	15.3%	20.0%
EPS (Diluted)	$0.56	$0.37	$0.45	$0.57	$0.96
EBITDA	$163M	$121M	$147M	$156M	$287M
Shares Outstanding	181M	181M	182M	182M	183M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$212M	$245M	$266M	$285M	$306M	$369M	$394M	$481M
Cost of Revenue	$110M	$128M	$138M	$125M	$133M	$162M	$187M	$222M
Gross Profit	$102M	$117M	$128M	$159M	$172M	$206M	$206M	$260M
Gross Margin	48.2%	47.6%	48.1%	55.9%	56.4%	56.0%	52.4%	54.0%
R&D Expenses	$16M	$31M	$18M	$36M	$19M	$42M	$0	$0
SG&A Expenses	$59M	$68M	$74M	$81M	$87M	$105M	$106M	$117M
Operating Expenses	$59M	$68M	$74M	$81M	$106M	$147M	$106M	$117M
Operating Income	$43M	$49M	$54M	$60M	$66M	$59M	$100M	$142M
Operating Margin	20.3%	20.0%	20.5%	21.1%	21.7%	16.0%	25.4%	29.6%
Interest Expense	$2M	$3M	$5M	$5M	$6M	$7M	$5M	$3M
Income Before Tax	$39M	$43M	$50M	$55M	$60M	$74M	$95M	$141M
Tax Expense	$9M	$6M	$12M	$11M	$14M	$16M	$24M	$37M
Net Income	$31M	$37M	$38M	$43M	$46M	$57M	$71M	$104M
Net Margin	14.6%	15.1%	14.3%	15.2%	15.1%	15.6%	18.1%	21.6%
EPS (Diluted)	$0.17	$0.20	$0.21	$0.24	$0.25	$0.31	$0.39	$0.57
EBITDA	$46M	$51M	$58M	$65M	$70M	$85M	$104M	$142M
Shares Outstanding	181M	182M	182M	182M	182M	182M	182M	183M

CDA.AX ASX